[DAIBOCI] YoY TTM Result on 2019-07-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Revenue 379,032 399,272 207,695 106,373 - - - 256.32% YoY % -5.07% 92.24% 95.25% - - - - Horiz. % 356.32% 375.35% 195.25% 100.00% - - -
PBT 3,657 36,849 21,660 6,274 - - - -41.71% YoY % -90.08% 70.12% 245.23% - - - - Horiz. % 58.29% 587.33% 345.23% 100.00% - - -
Tax -1,354 -8,459 -5,390 -1,261 - - - 7.38% YoY % 83.99% -56.94% -327.44% - - - - Horiz. % 107.38% 670.82% 427.44% 100.00% - - -
NP 2,303 28,390 16,270 5,013 - - - -54.06% YoY % -91.89% 74.49% 224.56% - - - - Horiz. % 45.94% 566.33% 324.56% 100.00% - - -
NP to SH 484 26,666 15,119 4,651 - - - -89.59% YoY % -98.18% 76.37% 225.07% - - - - Horiz. % 10.41% 573.34% 325.07% 100.00% - - -
Tax Rate 37.02 % 22.96 % 24.88 % 20.10 % - % - % - % 84.18% YoY % 61.24% -7.72% 23.78% - - - - Horiz. % 184.18% 114.23% 123.78% 100.00% - - -
Total Cost 376,729 370,882 191,425 101,360 - - - 271.67% YoY % 1.58% 93.75% 88.86% - - - - Horiz. % 371.67% 365.91% 188.86% 100.00% - - -
Net Worth 206,229 203,280 - 199,933 - - - 3.15% YoY % 1.45% 0.00% 0.00% - - - - Horiz. % 103.15% 101.67% 0.00% 100.00% - - -
Dividend 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Div 1,636 14,744 8,022 2,622 - - - -37.58% YoY % -88.90% 83.78% 205.98% - - - - Horiz. % 62.42% 562.32% 305.98% 100.00% - - -
Div Payout % 338.17 % 55.29 % 53.07 % 56.38 % - % - % - % 499.80% YoY % 511.63% 4.18% -5.87% - - - - Horiz. % 599.80% 98.07% 94.13% 100.00% - - -
Equity 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Net Worth 206,229 203,280 - 199,933 - - - 3.15% YoY % 1.45% 0.00% 0.00% - - - - Horiz. % 103.15% 101.67% 0.00% 100.00% - - -
NOSH 327,348 327,872 327,872 327,760 - - - -0.13% YoY % -0.16% 0.00% 0.03% - - - - Horiz. % 99.87% 100.03% 100.03% 100.00% - - -
Ratio Analysis 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
NP Margin 0.61 % 7.11 % 7.83 % 4.71 % - % - % - % -87.05% YoY % -91.42% -9.20% 66.24% - - - - Horiz. % 12.95% 150.96% 166.24% 100.00% - - -
ROE 0.23 % 13.12 % - % 2.33 % - % - % - % -90.13% YoY % -98.25% 0.00% 0.00% - - - - Horiz. % 9.87% 563.09% 0.00% 100.00% - - -
Per Share 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
RPS 115.79 121.78 63.35 32.45 - - - 256.83% YoY % -4.92% 92.23% 95.22% - - - - Horiz. % 356.83% 375.29% 195.22% 100.00% - - -
EPS 0.15 8.13 4.61 1.42 - - - -89.44% YoY % -98.15% 76.36% 224.65% - - - - Horiz. % 10.56% 572.54% 324.65% 100.00% - - -
DPS 0.50 4.50 2.45 0.80 - - - -37.50% YoY % -88.89% 83.67% 206.25% - - - - Horiz. % 62.50% 562.50% 306.25% 100.00% - - -
NAPS 0.6300 0.6200 - 0.6100 - - - 3.28% YoY % 1.61% 0.00% 0.00% - - - - Horiz. % 103.28% 101.64% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 327,898 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
RPS 115.59 121.77 63.34 32.44 - - - 256.32% YoY % -5.08% 92.25% 95.25% - - - - Horiz. % 356.32% 375.37% 195.25% 100.00% - - -
EPS 0.15 8.13 4.61 1.42 - - - -89.44% YoY % -98.15% 76.36% 224.65% - - - - Horiz. % 10.56% 572.54% 324.65% 100.00% - - -
DPS 0.50 4.50 2.45 0.80 - - - -37.50% YoY % -88.89% 83.67% 206.25% - - - - Horiz. % 62.50% 562.50% 306.25% 100.00% - - -
NAPS 0.6289 0.6199 - 0.6097 - - - 3.15% YoY % 1.45% 0.00% 0.00% - - - - Horiz. % 103.15% 101.67% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Date 31/07/19 30/03/18 30/04/18 31/07/18 - - - -
Price 1.8000 2.3000 2.2300 2.0400 - - - -
P/RPS 1.55 1.89 3.52 6.29 - - - -75.36% YoY % -17.99% -46.31% -44.04% - - - - Horiz. % 24.64% 30.05% 55.96% 100.00% - - -
P/EPS 1,217.41 28.28 48.36 143.76 - - - 746.84% YoY % 4,204.84% -41.52% -66.36% - - - - Horiz. % 846.84% 19.67% 33.64% 100.00% - - -
EY 0.08 3.54 2.07 0.70 - - - -88.57% YoY % -97.74% 71.01% 195.71% - - - - Horiz. % 11.43% 505.71% 295.71% 100.00% - - -
DY 0.28 1.96 1.10 0.39 - - - -28.21% YoY % -85.71% 78.18% 182.05% - - - - Horiz. % 71.79% 502.56% 282.05% 100.00% - - -
P/NAPS 2.86 3.71 0.00 3.34 - - - -14.37% YoY % -22.91% 0.00% 0.00% - - - - Horiz. % 85.63% 111.08% 0.00% 100.00% - - -
Price Multiplier on Announcement Date 31/07/19 31/03/18 30/04/18 31/07/18 - - - CAGR
Date 25/09/19 14/05/18 - - - - - -
Price 1.7100 2.2300 0.0000 0.0000 - - - -
P/RPS 1.48 1.83 0.00 0.00 - - - - YoY % -19.13% 0.00% 0.00% - - - - Horiz. % 80.87% 100.00% - - - - -
P/EPS 1,156.54 27.42 0.00 0.00 - - - - YoY % 4,117.87% 0.00% 0.00% - - - - Horiz. % 4,217.87% 100.00% - - - - -
EY 0.09 3.65 0.00 0.00 - - - - YoY % -97.53% 0.00% 0.00% - - - - Horiz. % 2.47% 100.00% - - - - -
DY 0.29 2.02 0.00 0.00 - - - - YoY % -85.64% 0.00% 0.00% - - - - Horiz. % 14.36% 100.00% - - - - -
P/NAPS 2.71 3.60 0.00 0.00 - - - - YoY % -24.72% 0.00% 0.00% - - - - Horiz. % 75.28% 100.00% - - - - -
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report Q3 2018.pdf 
